NORSK FJORDSALAT AS

5006 BERGEN

Finances

Share Ownership

Return on Equity

114,12 %

Current Ratio

0,3

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	203 000	143 000	4 000
Net Income	−97 000	−15 000	3 000
Total Assets	80 000	76 000	77 000
Total Equity	−85 000	12 000	27 000

Income (NOK)	2022	2021	2020
Revenue	203 000	143 000	4 000
Expenditure	300 000	158 000	1 000
Operating Profit	−97 000	−15 000	3 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−97 000	−15 000	3 000
Tax	0	0	0
Net Income	−97 000	−15 000	3 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	30 000	50 000	75 000
Total Current Assets	50 000	26 000	2 000
Total Assets	80 000	76 000	77 000
Total Retained Equity	−110 000	−12 000	3 000
Total Equity	−85 000	12 000	27 000
Total Long-Term Debt	0	0	0
Total Current Debt	165 000	64 000	50 000
Total Equity and Debt	80 000	76 000	77 000

Cash flow (NOK)	2022	2021	2020
Sales Income	50 000	102 000	0
Other Income	153 000	41 000	4 000
Revenue	203 000	143 000	4 000
Cost of Goods Sold	1 000	1 000	0
Salary Costs	0	−3 000	0
Depreciation	20 000	25 000	0
Impairment	0	0	0
Expenditure	300 000	158 000	1 000
Operating Profit	−97 000	−15 000	3 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−97 000	−15 000	3 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	75 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	30 000	50 000	0
Total Tangible Assets	30 000	50 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	30 000	50 000	75 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	30 000	26 000	2 000
Total Current Assets	50 000	26 000	2 000
Total Assets	80 000	76 000	77 000
Total Equity	−85 000	12 000	27 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	23 000	3 000	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	142 000	61 000	50 000
Total Current Debt	165 000	64 000	50 000
Total Equity and Debt	80 000	76 000	77 000

Financial indicators	2022	2021	2020
Return on Equity	114,12 %	−125 %	11,11 %
Debt-to-Equity Ratio	−0	0	0
Operating Profit Margin	−47,78 %	−10,49 %	75 %
Current Ratio	0,3	0,41	0,04
Quick Ratio	0,3	0,41	0,04
Equity Ratio	−1,06	0,16	0,35
Gross Profit Margin	99,51 %	99,3 %	100 %